1st Qtr.

Consulting Fees

$10,000

Expenses
Salaries
Commissions
Payroll Taxes
Rent
Total expenses

Net Income

$4,400.00
600
500
1,350
$6,850
$3,150

Nia

1st Qtr.

Consulting Fees

$10,000

Expenses
Salaries
Commissions
Payroll Taxes
Rent
Total expenses

Net Income

$4,400.00
600
500
1,350
$6,850
$3,150

Nia

Fast Track Inc.

Financial Plan
1st Qtr.

Consulting Fees

2nd Qtr.

$10,000 $10,500.00

3rd Qtr.

4th Qtr.

Total

$11,025

$11,576

$43,101

Expenses
Salaries
Commissions
Payroll Taxes
Rent
Total expenses

$4,400
600
500
1,350
$6,850

$4,400
630
503
1,350
$6,883

$4,400
662
506
1,350
$6,918

$4,400
695
509
1,350
$6,954

$17,600
2,586
2019
5,400
$27,605

Net Income

$3,150

$3,617

$4,107

$4,622

$15,497

Nia

Fast Track Inc.

Financial Plan
1st Qtr.

Consulting Fees

2nd Qtr.

$10,000 $10,500.00

3rd Qtr.

4th Qtr.

Total

$11,025

$11,576

$43,101

Expenses
Salaries
Commissions
Payroll Taxes
Rent
Total expenses

$4,400
600
500
1,350
$6,850

$4,400
630
503
1,350
$6,883

$4,400
662
506
1,350
$6,918

$4,400
695
509
1,350
$6,954

$17,600
2,586
2019
5,400
$27,605

Net Income

$3,150

$3,617

$4,107

$4,622

$15,497

Nia

$50,000

$45,000

$40,000

$35,000

$30,000

$25,000

Series1

$20,000

$15,000

$10,000

$5,000

$0
1st Qtr.

2nd Qtr.

3rd Qtr.

4th Qtr.

Total

Fast Track Inc.

Financial Plan
1st Qtr.

Consulting Fees

2nd Qtr.

3rd Qtr.

$10,000 $10,500.00

4th Qtr.

Total

$11,025

$11,576

$43,101

Expenses
Salaries
Commissions
Payroll Taxes
Rent
Total expenses

$4,400
600
500
1,350
$6,850

$4,400
630
503
1,350
$6,883

$4,400
662
506
1,350
$6,918

$4,400
695
509
1,350
$6,954

$17,600
2,586
2019
5,400
$27,605

Net Income

$3,150

$3,617

$4,107

$4,622

$15,497

Fast Track Inc.

$14,000
$12,000
$10,000
$8,000
$6,000
$4,000
$2,000
$0
1st Qtr.

2nd Qtr.

3rd Qtr.

4th Qtr.

Consulting Fees

Consulting Fees

Expenses

Salaries

Commissions

Payroll Taxes

Rent

Linear (Consulting Fees)

Nia